Safety Insurance Group, Inc. (FRA:SFN)

Safety Insurance Group Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Premiums & Annuity Revenue	1,115	1,011	834.41	758.51	774.33	771.08
Total Interest & Dividend Income	56.47	51.07	50.86	44.42	39.24	39.67
Gain (Loss) on Sale of Investments	13.81	11.68	8.3	-35.18	31.38	10.35
Other Revenue	45.96	46.57	37.39	29.82	39.97	25.15
Total Revenue	1,231	1,120	930.96	797.56	884.91	846.25
Revenue Growth (YoY)	12.77%	20.31%	16.73%	-9.87%	4.57%	-3.59%
Policy Benefits	782.51	716.64	642.3	491.98	461.73	404.56
Policy Acquisition & Underwriting Costs	327.77	305.32	256.58	245.15	258.39	266.48
Other Operating Expenses	8.18	7.68	6.84	0.33	-	-
Total Operating Expenses	1,119	1,030	905.72	737.45	720.12	671.04
Operating Income	112.48	90.38	25.24	60.11	164.79	175.21
Interest Expense	-1.1	-0.51	-0.82	-0.52	-0.52	-0.44
Pretax Income	111.39	89.87	24.42	59.58	164.27	174.77
Income Tax Expense	24.11	19.13	5.55	13.02	33.56	36.56
Net Income	87.27	70.73	18.88	46.56	130.71	138.21
Preferred Dividends & Other Adjustments	0.41	0.32	0.09	0.21	-0.58	-0.64
Net Income to Common	86.87	70.42	18.79	46.36	131.29	138.85
Net Income Growth	16.57%	274.75%	-59.46%	-64.38%	-5.43%	38.77%
Shares Outstanding (Basic)	15	15	15	15	15	15
Shares Outstanding (Diluted)	15	15	15	15	15	15
Shares Change (YoY)	0.35%	0.05%	-0.00%	-1.44%	-1.28%	-1.43%
EPS (Basic)	5.90	4.79	1.28	3.17	8.85	9.25
EPS (Diluted)	5.87	4.78	1.28	3.15	8.80	9.18
EPS Growth	15.78%	273.44%	-59.37%	-64.20%	-4.14%	42.10%
Free Cash Flow	170.81	124.32	50.33	42.23	133.17	99.51
Free Cash Flow Per Share	11.57	8.45	3.42	2.87	8.92	6.58
Dividend Per Share	3.620	3.600	3.600	3.600	3.600	3.600
Dividend Growth	0.56%	-	-	-	-	5.88%
Operating Margin	9.14%	8.07%	2.71%	7.54%	18.62%	20.70%
Profit Margin	7.06%	6.29%	2.02%	5.81%	14.84%	16.41%
Free Cash Flow Margin	13.88%	11.10%	5.41%	5.29%	15.05%	11.76%
EBITDA	120.34	99.84	32.19	66.72	171.69	182.74
EBITDA Margin	9.78%	8.91%	3.46%	8.37%	19.40%	21.59%
D&A For EBITDA	7.86	9.47	6.95	6.61	6.9	7.53
EBIT	112.48	90.38	25.24	60.11	164.79	175.21
EBIT Margin	9.14%	8.07%	2.71%	7.54%	18.62%	20.70%
Effective Tax Rate	21.65%	21.29%	22.71%	21.85%	20.43%	20.92%
Revenue as Reported	1,231	1,120	930.96	797.56	884.91	846.25

Source: S&P Global Market Intelligence. Insurance template. Financial Sources.